Ifirma SA
WSE:IFI.WA
33 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2009 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 15.769 | 13.845 | 13.168 | 12.342 | 13.936 | 11.828 | 11.679 | 10.745 | 10.634 | 9.988 | 9.723 | 9.031 | 7.91 | 6.796 | 6.486 | 6.009 | 5.93 | 5.772 | 5.587 | 5.154 | 5.208 | 5.162 | 4.563 | 4.401 | 4.387 | 4.053 | 4.193 | 3.793 | 3.823 | 3.393 | 3.515 | 3.215 | 2.991 | 3 | 2.658 | 2.792 | 2.592 | 2.573 | 3.103 | 2.343 | 2.406 | 2.17 | 1.934 | 1.999 | 2.126 | 2.296 | 2.505 | 2.271 | 2.237 | 2.324 | 1.952 | 2.198 | 2.143 | 1.989 | 2.051 | 1.793 | 1.76 |
Kosten van de omzet
| 10.474 | 8.996 | 8.409 | 8.046 | 8.535 | 7.034 | 6.58 | 6.557 | 6.819 | 5.715 | 5.551 | 5.158 | 5.198 | 4.586 | 4.47 | 4.176 | 4.363 | 3.966 | 3.832 | 3.487 | 3.732 | 3.504 | 3.185 | 3.124 | 3.065 | 2.884 | 2.852 | 2.48 | 2.438 | 2.113 | 2.129 | 1.999 | 2.01 | 1.869 | 1.818 | 1.82 | 1.694 | 1.9 | 1.974 | 1.487 | 1.593 | 1.438 | 1.232 | 1.237 | 1.512 | 1.644 | 1.882 | 1.69 | 1.77 | 1.689 | 1.448 | 1.265 | 1.581 | 1.498 | 1.511 | 1.392 | 1.615 |
Brutowinst
| 5.295 | 4.849 | 4.759 | 4.296 | 5.401 | 4.794 | 5.099 | 4.188 | 3.815 | 4.273 | 4.172 | 3.873 | 2.712 | 2.21 | 2.016 | 1.833 | 1.567 | 1.806 | 1.755 | 1.667 | 1.476 | 1.658 | 1.378 | 1.277 | 1.322 | 1.169 | 1.341 | 1.313 | 1.385 | 1.28 | 1.386 | 1.216 | 0.981 | 1.131 | 0.84 | 0.972 | 0.898 | 0.673 | 1.129 | 0.856 | 0.813 | 0.732 | 0.702 | 0.762 | 0.614 | 0.652 | 0.623 | 0.581 | 0.467 | 0.635 | 0.504 | 0.933 | 0.562 | 0.491 | 0.54 | 0.401 | 0.145 |
Brutowinstmarge
| 0.336 | 0.35 | 0.361 | 0.348 | 0.388 | 0.405 | 0.437 | 0.39 | 0.359 | 0.428 | 0.429 | 0.429 | 0.343 | 0.325 | 0.311 | 0.305 | 0.264 | 0.313 | 0.314 | 0.323 | 0.283 | 0.321 | 0.302 | 0.29 | 0.301 | 0.288 | 0.32 | 0.346 | 0.362 | 0.377 | 0.394 | 0.378 | 0.328 | 0.377 | 0.316 | 0.348 | 0.346 | 0.262 | 0.364 | 0.365 | 0.338 | 0.337 | 0.363 | 0.381 | 0.289 | 0.284 | 0.249 | 0.256 | 0.209 | 0.273 | 0.258 | 0.424 | 0.262 | 0.247 | 0.263 | 0.224 | 0.082 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 1.221 | 1.096 | 1.173 | 1.127 | 1.107 | 1.079 | 0.992 | 1.006 | 0.981 | 0.96 | 0.795 | 0.856 | 0.857 | 0.844 | 0.809 | 0.717 | 0.689 | 0.68 | 0.625 | 0.656 | 0.661 | 0.61 | 0.609 | 0.595 | 0.566 | 0.534 | 0.571 | 0.48 | 0.503 | 0.427 | 0.393 | 0.412 | 0.417 | 0.427 | 0.424 | 0.425 | 0.481 | 0.512 | 0.53 | 0.445 | 0.473 | 0.446 | 0.466 | 0.402 | 0.41 | 0.421 | 0.431 | 0.397 | 0.399 | 0.419 | 0.377 | 0.4 | 0.383 | 0.361 | 0.321 | 0.333 | 0.373 |
Verkoop- en marketingkosten
| 1.871 | 2.264 | 1.795 | 1.511 | 1.165 | 1.198 | 1.117 | 1.164 | 1.053 | 1.012 | 0.816 | 0.824 | 0.682 | 0.482 | 0.574 | 0.412 | 0.468 | 0.499 | 0.41 | 0.395 | 0.226 | 0.313 | 0.278 | 0.277 | 0.311 | 0.385 | 0.317 | 0.246 | 0.289 | 0.319 | 0.258 | 0.276 | 0.261 | 0.294 | 0.268 | 0.234 | 0.267 | 0.309 | 0.227 | 0.219 | 0.209 | 0.237 | 0.222 | 0.217 | 0.181 | 0.156 | 0.155 | 0.137 | 0.137 | 0.24 | 0 | 0.175 | 0.185 | 0.184 | 0 | 0.179 | 0.119 |
Verkoop-, algemene en administratieve kosten
| 3.092 | 3.36 | 2.968 | 2.638 | 2.272 | 2.277 | 2.109 | 2.17 | 2.034 | 1.972 | 1.611 | 1.68 | 1.539 | 1.326 | 1.383 | 1.129 | 1.157 | 1.179 | 1.035 | 1.051 | 0.887 | 0.923 | 0.887 | 0.872 | 0.877 | 0.919 | 0.571 | 0.48 | 0.184 | 0.746 | 0.651 | 0.688 | 0.678 | 0.721 | 0.692 | 0.659 | 0.748 | 0.821 | 0.757 | 0.664 | 0.682 | 0.683 | 0.688 | 0.619 | 0.591 | 0.577 | 1.1 | 0.397 | 0.159 | 0.659 | -0.167 | 0.575 | 0.568 | 0.545 | -0.213 | 0.512 | 0.492 |
Overige kosten
| -0.056 | 0 | 0.023 | 0 | -0.05 | -0.006 | 0.002 | 0.015 | 0.111 | 0.001 | 0.006 | 0.01 | -0.01 | 0.003 | -0.002 | 0.009 | 0.005 | 0.012 | 0.017 | 0.003 | 0.002 | 0.003 | 0.008 | 0.002 | 0.003 | 0.01 | 0.232 | 0.254 | 0.577 | 0.005 | -0.005 | 0.026 | -0.029 | 0 | -0.017 | 0.003 | 0.009 | -0.009 | -0.021 | -0.007 | 0.003 | 0.003 | -0.016 | -0.01 | -0.006 | -0.314 | -0.536 | 0.126 | 0.335 | -0.178 | 0.573 | 0.007 | -0.019 | -0.173 | 0.737 | -0.12 | 0.017 |
Bedrijfskosten
| 3.148 | 3.36 | 2.945 | 2.664 | 2.27 | 2.271 | 2.111 | 2.185 | 2.145 | 1.973 | 1.617 | 1.69 | 1.529 | 1.329 | 1.381 | 1.138 | 1.162 | 1.191 | 1.052 | 1.054 | 0.889 | 0.926 | 0.895 | 0.874 | 0.88 | 0.929 | 0.803 | 0.734 | 0.761 | 0.751 | 0.646 | 0.714 | 0.649 | 0.721 | 0.675 | 0.662 | 0.757 | 0.812 | 0.736 | 0.657 | 0.685 | 0.675 | 0.672 | 0.609 | 0.585 | 0.263 | 0.564 | 0.523 | 0.494 | 0.481 | 0.406 | 0.582 | 0.549 | 0.372 | 0.524 | 0.392 | 0.509 |
Bedrijfsresultaat
| 2.147 | 1.489 | 1.814 | 1.632 | 3.084 | 2.522 | 2.955 | 2.002 | 1.645 | 2.299 | 2.573 | 2.183 | 1.122 | 0.878 | 0.616 | 0.695 | 0.377 | 0.615 | 0.703 | 0.613 | 0.566 | 0.732 | 0.484 | 0.404 | 0.441 | 0.24 | 0.346 | 0.569 | 0.634 | 0.529 | 0.716 | 0.502 | 0.331 | 0.411 | 0.048 | 0.31 | 0.139 | -0.137 | 0.389 | 0.202 | 0.129 | 0.063 | 0.055 | 0.153 | 0.03 | 0.381 | 0.065 | 0.059 | -0.024 | 0.154 | 0.099 | 0.351 | 0.013 | 0.119 | 0.016 | 0.01 | -0.364 |
Bedrijfsresultaat ratio
| 0.136 | 0.108 | 0.138 | 0.132 | 0.221 | 0.213 | 0.253 | 0.186 | 0.155 | 0.23 | 0.265 | 0.242 | 0.142 | 0.129 | 0.095 | 0.116 | 0.064 | 0.107 | 0.126 | 0.119 | 0.109 | 0.142 | 0.106 | 0.092 | 0.101 | 0.059 | 0.083 | 0.15 | 0.166 | 0.156 | 0.204 | 0.156 | 0.111 | 0.137 | 0.018 | 0.111 | 0.054 | -0.053 | 0.125 | 0.086 | 0.054 | 0.029 | 0.028 | 0.077 | 0.014 | 0.166 | 0.026 | 0.026 | -0.011 | 0.066 | 0.051 | 0.16 | 0.006 | 0.06 | 0.008 | 0.006 | -0.207 |
Totaal overige inkomsten en kosten netto
| 0.226 | 0.246 | 0.139 | 0.265 | 0.419 | 0.127 | 0.11 | 0.058 | 0.048 | 0.014 | -0.011 | -0.005 | -0.013 | 0.003 | 0.012 | 0.003 | 0.007 | 0.05 | 0.013 | 0.029 | 0.023 | 0.025 | 0.03 | 0.014 | 0.04 | 0.026 | -0.315 | 0.036 | 0.024 | -0.002 | 0.032 | 0.006 | 0.033 | 0.019 | -0.115 | 0.015 | 0.018 | -0.019 | 0.035 | 0.023 | -0.031 | 0.038 | 0.024 | 0.005 | -0.038 | 0.041 | 0.005 | 0.014 | 0.001 | 0.014 | 0.029 | 0.038 | 0.042 | 0.023 | 0.016 | 0.018 | 0.012 |
Inkomen voor belasting
| 2.373 | 1.735 | 1.953 | 1.897 | 3.503 | 2.649 | 3.065 | 2.06 | 1.693 | 2.313 | 2.562 | 2.178 | 1.109 | 0.881 | 0.628 | 0.698 | 0.384 | 0.665 | 0.716 | 0.642 | 0.589 | 0.757 | 0.514 | 0.418 | 0.481 | 0.266 | 0.356 | 0.605 | 0.658 | 0.527 | 0.748 | 0.508 | 0.364 | 0.43 | 0.067 | 0.325 | 0.157 | -0.157 | 0.424 | 0.225 | 0.148 | 0.088 | 0.064 | 0.158 | 0.077 | 0.422 | 0.096 | 0.073 | 0.013 | 0.168 | 0.128 | 0.389 | 0.032 | 0.142 | 0.032 | 0.028 | -0.352 |
Inkomen voor belasting ratio
| 0.15 | 0.125 | 0.148 | 0.154 | 0.251 | 0.224 | 0.262 | 0.192 | 0.159 | 0.232 | 0.263 | 0.241 | 0.14 | 0.13 | 0.097 | 0.116 | 0.065 | 0.115 | 0.128 | 0.125 | 0.113 | 0.147 | 0.113 | 0.095 | 0.11 | 0.066 | 0.085 | 0.16 | 0.172 | 0.155 | 0.213 | 0.158 | 0.122 | 0.143 | 0.025 | 0.116 | 0.061 | -0.061 | 0.137 | 0.096 | 0.062 | 0.041 | 0.033 | 0.079 | 0.036 | 0.184 | 0.038 | 0.032 | 0.006 | 0.072 | 0.066 | 0.177 | 0.015 | 0.071 | 0.016 | 0.016 | -0.2 |
Belastingkosten
| 0.484 | 0.35 | 0.395 | 0.382 | 0.694 | 0.526 | 0.601 | 0.408 | 0.341 | 0.32 | 0.638 | 0.428 | 0.203 | 0.18 | 0.134 | 0.152 | 0.096 | 0.134 | 0.175 | 0.106 | 0.129 | 0.153 | 0.101 | 0.071 | 0.108 | 0.049 | 0.072 | 0.12 | 0.142 | 0.09 | 0.144 | 0.095 | 0.067 | 0.099 | 0.033 | 0.058 | 0.013 | -0.011 | 0.005 | 0.003 | 0.007 | 0.007 | -0.001 | 0.012 | 0.017 | 0.007 | -0.034 | -0.001 | -0.009 | -0.019 | -0.015 | 0.034 | 0.004 | -0.021 | 0.01 | 0.006 | 0.004 |
Nettowinst
| 1.889 | 1.385 | 1.558 | 1.515 | 2.809 | 2.123 | 2.464 | 1.652 | 1.352 | 1.993 | 1.924 | 1.75 | 0.906 | 0.701 | 0.494 | 0.547 | 0.287 | 0.531 | 0.541 | 0.536 | 0.459 | 0.604 | 0.413 | 0.346 | 0.374 | 0.216 | 0.284 | 0.484 | 0.516 | 0.437 | 0.604 | 0.413 | 0.297 | 0.331 | 0.036 | 0.268 | 0.144 | -0.145 | 0.42 | 0.222 | 0.142 | 0.08 | 0.066 | 0.146 | 0.06 | 0.415 | 0.13 | 0.074 | 0.022 | 0.187 | 0.143 | 0.355 | 0.028 | 0.163 | 0.022 | 0.021 | -0.356 |
Nettowinstmarge
| 0.12 | 0.1 | 0.118 | 0.123 | 0.202 | 0.179 | 0.211 | 0.154 | 0.127 | 0.2 | 0.198 | 0.194 | 0.115 | 0.103 | 0.076 | 0.091 | 0.048 | 0.092 | 0.097 | 0.104 | 0.088 | 0.117 | 0.091 | 0.079 | 0.085 | 0.053 | 0.068 | 0.128 | 0.135 | 0.129 | 0.172 | 0.128 | 0.099 | 0.11 | 0.014 | 0.096 | 0.056 | -0.056 | 0.135 | 0.095 | 0.059 | 0.037 | 0.034 | 0.073 | 0.028 | 0.181 | 0.052 | 0.033 | 0.01 | 0.08 | 0.073 | 0.162 | 0.013 | 0.082 | 0.011 | 0.012 | -0.202 |
WPA (Winst Per Aandeel)
| 0.3 | 0.22 | 0.24 | 0.24 | 0.44 | 0.33 | 0.39 | 0.26 | 0.21 | 0.31 | 0.3 | 0.6 | 0.14 | 0.11 | 0.077 | 0.086 | 0.045 | 0.083 | 0.085 | 0.3 | 0.072 | 0.087 | 0.065 | 0.054 | 0.058 | 0.034 | 0.044 | 0.32 | 0.081 | 0.068 | 0.094 | 0.065 | 0.046 | 0.052 | 0.006 | 0.042 | 0.023 | -0.023 | 0.066 | 0.035 | 0.022 | 0.013 | 0.01 | 0.023 | 0.009 | 0.065 | 0.02 | 0.012 | 0.003 | 0.029 | 0.022 | 0.056 | 0.004 | 0.026 | 0.003 | -0.1 | -0.056 |
Verwaterde WPA
| 0.3 | 0.22 | 0.24 | 0.24 | 0.44 | 0.33 | 0.39 | 0.26 | 0.21 | 0.31 | 0.3 | 0.6 | 0.14 | 0.11 | 0.077 | 0.086 | 0.045 | 0.083 | 0.085 | 0.3 | 0.072 | 0.087 | 0.065 | 0.054 | 0.058 | 0.034 | 0.044 | 0.32 | 0.081 | 0.068 | 0.094 | 0.065 | 0.046 | 0.052 | 0.006 | 0.042 | 0.023 | -0.023 | 0.066 | 0.035 | 0.022 | 0.013 | 0.01 | 0.023 | 0.009 | 0.065 | 0.02 | 0.012 | 0.003 | 0.029 | 0.022 | 0.056 | 0.004 | 0.026 | 0.003 | -0.1 | -0.055 |
EBITDA
| 2.284 | 1.63 | 1.962 | 2.047 | 3.829 | 2.688 | 3.167 | 2.207 | 1.857 | 2.431 | 2.706 | 2.364 | 1.355 | 1.058 | 0.821 | 0.843 | 0.511 | 0.763 | 0.817 | 0.756 | 0.731 | 0.877 | 0.629 | 0.525 | 0.585 | 0.369 | 0.785 | 0.724 | 0.715 | 0.626 | 0.872 | 0.604 | 0.438 | 0.563 | 0.322 | 0.467 | 0.277 | -0.007 | 0.533 | 0.319 | 0.278 | 0.149 | 0.132 | 0.239 | 0.197 | 0.477 | 0.172 | 0.158 | 0.093 | 0.242 | 0.159 | 0.411 | 0.032 | 0.209 | 0.055 | 0.051 | -0.364 |
EBITDA ratio
| 0.145 | 0.118 | 0.149 | 0.166 | 0.275 | 0.227 | 0.271 | 0.205 | 0.175 | 0.243 | 0.278 | 0.262 | 0.171 | 0.156 | 0.127 | 0.14 | 0.086 | 0.132 | 0.146 | 0.147 | 0.14 | 0.17 | 0.138 | 0.119 | 0.133 | 0.091 | 0.187 | 0.191 | 0.187 | 0.184 | 0.248 | 0.188 | 0.146 | 0.188 | 0.121 | 0.167 | 0.107 | -0.003 | 0.172 | 0.136 | 0.116 | 0.069 | 0.068 | 0.12 | 0.093 | 0.208 | 0.069 | 0.07 | 0.042 | 0.104 | 0.081 | 0.187 | 0.015 | 0.105 | 0.027 | 0.028 | -0.207 |